Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $176K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $15.9M |
| Staff Wages | $55K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $678K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2027 |
$2.4M |
$16.6M |
$-14.3M |
$10.3M |
| Jul 2027 |
$2.4M |
$14.9M |
$-12.5M |
$24.6M |
| Jun 2027 |
$4.7M |
$14.8M |
$-10.1M |
$37.1M |
| May 2027 |
$2.3M |
$18.2M |
$-16.0M |
$47.2M |
| Apr 2027 |
$2.3M |
$23.7M |
$-21.4M |
$63.2M |
| Mar 2027 |
$2.3M |
$16.7M |
$-14.3M |
$84.5M |
| Feb 2027 |
$2.4M |
$18.2M |
$-15.8M |
$98.9M |
| Jan 2027 |
$3.5M |
$16.5M |
$-13.0M |
$114.7M |
| Dec 2026 |
$914K |
$19.0M |
$-18.0M |
$127.7M |
| Nov 2026 |
$1.1M |
$20.4M |
$-19.3M |
$145.7M |
| Oct 2026 |
$356K |
$28.9M |
$-28.6M |
$165.0M |
| Sep 2026 |
$641K |
$30.7M |
$-30.1M |
$193.6M |